EX-99.1 2 asb12312021ex991.htm EX-99.1 Document


asblogoa11a.jpg
NEWS RELEASE
Investor Contact:
Ben McCarville, Vice President, Director of Investor Relations     
920-491-7059
Media Contact:
Jennifer Kaminski, Vice President, Public Relations Senior Manager
920-491-7576
Associated Banc-Corp Reports Fourth Quarter 2021 Earnings of $0.49 Per Common Share and $2.18 Per Common Share for the Full Year 2021.
GREEN BAY, Wis. -- January 20, 2022 -- Associated Banc-Corp (NYSE: ASB) ("Associated" or "Company") today reported net income available to common equity ("earnings") of $74 million, or $0.49 per common share, for the quarter ended December 31, 2021. These amounts compare to earnings of $62 million, or $0.40 per common share for the quarter ended December 31, 2020 and earnings of $85 million, or $0.56 per common share for the quarter ended September 30, 2021. For the year ended December 31, 2021, the Company reported earnings of $334 million, or $2.18 per common share. These amounts compare to earnings of $288 million, or $1.86 per common share, for the year ended December 31, 2020.

“This quarter was marked by a resurgence in lending growth as commercial outstandings, line utilization, and our new initiatives all kicked into gear,” said President and CEO Andy Harmening. “We were pleased to grow in most of our key loan and deposit verticals and took advantage of the positive economic backdrop to largely exit our remaining Oil & Gas exposure at minimal cost. We see 2022 as primed for a rebound in general commercial lending,” he continued. "Alongside the balance sheet growth, we also enjoyed growing revenues, expanding margins, and further positive credit trends."

2021 SUMMARY (all comparisons to 2020)
Full-year average loans of $24.1 billion were down 2%, or $480 million
Full-year average deposits of $27.7 billion were up 6%, or $1.7 billion
Net interest income of $726 million decreased 5%, or $37 million
Average cost of total interest-bearing deposits decreased 26 basis points to 0.09%
Provision for credit losses was negative $88 million, compared to a provision of $174 million
Noninterest income of $332 million decreased 35%, or $182 million
Fee-based revenues1 increased 8%, or $15 million
Noninterest expense of $710 million decreased 9%, or $66 million
Net income available to common equity was up $45 million, to $334 million
Earnings per common share increased $0.32, to $2.18
Tangible book value per share was $17.87, up 7% from $16.67

1This is a non-GAAP financial measure. Please refer to page 10 of the attached tables for a reconciliation of fee-based revenues to noninterest income.




The Company also announced today that Executive Vice President, CFO Christopher Del Moral-Niles will retire from Associated later this year. To ensure a seamless transition, Mr. Del Moral-Niles will continue in his role until a successor is in place. The Company has retained Diversified Search Group to assist in the search for a successor. Additional details can be found in the press release available at http://investor.associatedbank.com.

Loans
Fourth quarter 2021 period-end total loans of $24.2 billion were up approximately 3%, or $603 million from the prior quarter and were down 1%, or $227 million from the same period last year. Excluding PPP, period-end total loans of $24.2 billion were up over 3%, or $719 million from the prior quarter and were up 2%, or $475 million from the same period last year. With respect to fourth quarter 2021 period-end balances by loan category:
Commercial and business lending (excluding PPP) increased $551 million from the prior quarter and increased $755 million from the same period last year to $9.4 billion.
Commercial real estate lending increased $62 million from the prior quarter and increased $11 million from the same period last year to $6.2 billion.
Consumer lending was $8.6 billion, up $107 million from the prior quarter and down $291 million from the same period last year.
PPP loans decreased $116 million from the prior quarter and decreased $702 million from the same period last year to $66 million.

Fourth quarter 2021 average total loans of $23.8 billion were down $89 million from the prior quarter and were down 4%, or $887 million from the same period last year. Excluding PPP, average total loans of $23.7 billion were up $72 million from the prior quarter and were down $72 million from the same period last year. With respect to fourth quarter 2021 average balances by loan category:
Commercial and business lending (excluding PPP) increased $133 million from the prior quarter and increased $328 million compared to the same period last year to $8.8 billion.
Commercial real estate lending decreased $26 million from the prior quarter and decreased $24 million from the same period last year to $6.1 billion.
Consumer lending was $8.7 billion, down $35 million from the prior quarter and down $376 million from the same period last year.
PPP loans decreased $160 million from the prior quarter and decreased $815 million from the same period last year to $115 million.




Full-year 2021 average loans of $24.1 billion were down 2%, or $480 million from 2020. With respect to full-year 2021 average balances by loan category compared to 2020:
Commercial and business lending (excluding PPP) decreased $77 million to $8.6 billion.
Commercial real estate lending increased $345 million to $6.2 billion.
Consumer lending decreased $519 million to $8.8 billion.
PPP loans decreased $229 million to $472 million.

In 2022, we expect Auto Finance loan growth of more than $1.2 billion and Total Commercial loan growth of $750 million to $1 billion.

Deposits
Fourth quarter 2021 period-end deposits of $28.5 billion were up 2%, or $615 million compared to the prior quarter and were up 7%, or $2.0 billion from the same period last year. Low-cost core deposits (interest-bearing demand, noninterest-bearing demand and savings) made up 68% of deposit balances as of December 31, 2021. With respect to fourth quarter 2021 period-end balances by deposit category:
Noninterest-bearing demand deposits increased $334 million from the prior quarter and increased $842 million from the same period last year to $8.5 billion.
Savings increased $132 million from the prior quarter and increased $760 million from the same period last year to $4.4 billion.
Interest-bearing demand deposits increased $612 million from the prior quarter and increased $929 million from the same period last year to $7.0 billion.
Money market deposits decreased $399 million from the prior quarter and decreased $138 million from the same period last year to $7.2 billion.
Time deposits decreased $64 million from the prior quarter and decreased $410 million from the same period last year to $1.3 billion.
Network transaction deposits (included in money market and interest-bearing deposits) decreased $162 million from the prior quarter and decreased $430 million from the same period last year to $767 million.

Fourth quarter 2021 average deposits of $28.4 billion were up 1%, or $328 million compared to the prior quarter and were up 6%, or $1.7 billion from the same period last year. With respect to fourth quarter 2021 average balances by deposit category:
Noninterest-bearing demand deposits increased $275 million from the prior quarter and increased $740 million from the same period last year to $8.4 billion.
Savings increased $119 million from the prior quarter and increased $739 million from the same period last year to $4.4 billion.
Interest-bearing demand deposits increased $162 million from the prior quarter and increased $766 million from the same period last year to $6.5 billion.



Money market deposits decreased $118 million from the prior quarter and increased $353 million from the same period last year to $6.9 billion.
Time deposits decreased $53 million from the prior quarter and decreased $507 million from the same period last year to $1.4 billion.
Network transaction deposits decreased $56 million from the prior quarter and decreased $427 million from the same period last year to $838 million.

Full-year 2021 average deposits of $27.7 billion were up 6%, or $1.7 billion from 2020. With respect to full-year 2021 average balances by deposit category as compared to 2020:
Noninterest-bearing demand deposits increased $1.2 billion to $8.1 billion.
Savings increased $832 million to $4.1 billion.
Interest-bearing demand deposits increased $531 million to $6.1 billion.
Money market deposits increased $431 million to $6.9 billion.
Network transaction deposits decreased $513 million to $930 million.
Time deposits decreased $786 million to $1.5 billion.

Net Interest Income and Net Interest Margin
Full-year 2021 net interest income of $726 million was down 5%, or $37 million from 2020. Net interest margin of
2.39% was down 14 basis points from the prior year. The decreases in net interest income and margin were driven
by continued low interest rates and significant increases in liquidity during 2021.
The average yield on total earning assets decreased 39 basis points from the prior year to 2.62%.
The average cost of interest-bearing liabilities decreased 32 basis points from the prior year to 0.33%.
The net free funds benefit compressed 7 basis points from the prior year to 0.10%.

Fourth quarter 2021 net interest income of $187 million was up 2%, or $3 million from the prior quarter and the net interest margin increased 2 basis points from the prior quarter to 2.40%. Compared to the same period last year, net interest income decreased 1%, or $1 million, and the net interest margin decreased 9 basis points.
The average yield on total earning assets for the fourth quarter of 2021 was flat to the prior quarter and decreased 21 basis points from the same period last year to 2.59%.
The average cost of total interest-bearing liabilities for the fourth quarter of 2021 decreased 3 basis points from the prior quarter and decreased 16 basis points from the same period last year to 0.27%.
The net free funds benefit for the fourth quarter of 2021 decreased 1 basis point from the prior quarter and decreased 4 basis points compared to the same period last year.

We expect total net interest income to exceed $800 million in 2022.




Noninterest Income
Full-year 2021 noninterest income of $332 million decreased $182 million from the prior year. The decrease was largely driven by $9 million in investment securities gains in 2020 as well as several non-routine items in 2020, including $163 million in asset gains tied to the sale of Associated Benefits and Risk Consulting (ABRC) and a $7 million gain on branch sales. The sale of ABRC in 2020 also drove a $45 million reduction in insurance revenues year-over-year. Excluding 2020 ABRC revenues and related gains, all other noninterest income increased 9%, or $27 million year-over-year. With respect to 2021 noninterest income line items:
Service charges and deposit account fees increased $8 million from the prior year primarily driven by increased customer activity in 2021 and fee waivers implemented during 2020 in response to the pandemic.
Net mortgage banking income increased $5 million from the prior year, driven by a recovery of $16 million in 2021 as opposed to an impairment of $18 million in 2020, partially offset by lower gains on mortgages sold of $29 million.
Wealth management fees increased $5 million from the prior year, driven by higher market valuations.
Card-based fees increased $4 million from the prior year, driven by increased customer activity.
Fourth quarter 2021 total noninterest income of $82 million decreased $1 million from the prior quarter and decreased $4 million from the same period last year. With respect to fourth quarter 2021 noninterest income line items:
Capital markets fees increased $3 million from the prior quarter and increased $4 million from the same period last year.
Mortgage Banking, net was $8 million for the fourth quarter, down $3 million from the prior quarter and down $6 million from the same period last year, driven by slowing refinance activity.

We expect total noninterest income to exceed $300 million in 2022.


Noninterest Expense
Full-year 2021 noninterest expense of $710 million decreased 9%, or $66 million from the prior year. Included in 2020 noninterest expense figures is the loss on prepayments of FHLB advances of $45 million. With respect to full year 2021 noninterest expense line items:
Personnel costs decreased $5 million from the prior year, largely driven by reduced headcount, partially offset by increased incentive plan expenses.
Loan and foreclosure costs decreased $4 million from the prior year, driven by lower costs associated with resolving loans.
Business development and advertising increased $3 million from the prior year as business activity resumed in 2021.




Fourth quarter 2021 total noninterest expense of $182 million increased $4 million from the prior quarter and increased $9 million compared to the same period last year. With respect to fourth quarter 2021 noninterest expense line items:
Personnel expense was flat to the prior quarter and increased $10 million from the same period last year, driven by higher incentive compensation, added costs tied to our strategic initiatives, and the implementation of a minimum wage increase.
Occupancy expense increased $1 million from both the prior quarter and the same period last year.
Other expense increased $3 million from the prior quarter and increased $2 million from the same period last year.
We expect 2022 noninterest expense to be approximately $725 million to $740 million.

Taxes
The fourth quarter 2021 tax expense was $15 million compared to $23 million of tax expense in the prior quarter and $17 million of tax expense in the same period last year. The effective tax rate for fourth quarter 2021 was 16.5% compared to an effective tax rate of 20.6% in the prior quarter and an effective tax rate of 20.1% in the same period last year. The lower effective tax rate in fourth quarter 2021 was due in part to an increase in tax-exempt interest and benefits from bank and corporate owned life insurance compared to the prior quarter and the same period last year.

We expect the annual 2022 tax rate to be between 19% to 21%, assuming no change in the corporate tax rate.

Credit
Full-year 2021 provision for credit losses was negative $88 million, compared to a provision of $174 million in the prior year.

The fourth quarter 2021 provision for credit losses was negative $6 million, compared to a negative provision of $24 million in the prior quarter and provision of $17 million in the same period last year. With respect to fourth quarter 2021 credit quality:
Nonaccrual loans of $130 million were down $5 million, or 3%, from the prior quarter and down $80 million, or 38% from the same period last year. The nonaccrual loans to total loans ratio was 0.54% in the fourth quarter, down from 0.57% in the prior quarter and down from 0.86% in the same period last year.
Net charge offs of $6 million were down $1 million, or 17%, from the prior quarter and down $21 million, or 76%, from the same period last year.
The allowance for credit losses on loans (ACLL) of $320 million was down $12 million from the prior quarter and down $112 million compared to the same period last year. The ACLL to total loans ratio was 1.32% in the fourth quarter, down from 1.41% in the prior quarter and down from 1.76% in the same period last year.




In 2022, we expect to adjust provision to reflect changes to risk grades, economic conditions, loan volumes, and other indications of credit quality.

Capital
The Company’s capital position remains strong, with a CET1 capital ratio of 10.3% at December 31, 2021. The Company’s capital ratios continue to be in excess of the Basel III “well-capitalized” regulatory benchmarks on a fully phased in basis.




FOURTH QUARTER 2021 EARNINGS RELEASE CONFERENCE CALL
The Company will host a conference call for investors and analysts at 4:00 p.m. Central Time (CT) today, January 20, 2022. Interested parties can access the live webcast of the call through the Investor Relations section of the Company's website, http://investor.associatedbank.com. Parties may also dial into the call at 877-407-8037 (domestic) or 201-689-8037 (international) and request the Associated Banc-Corp fourth quarter 2021 earnings call. The fourth quarter 2021 financial tables with an accompanying slide presentation will be available on the Company's website just prior to the call. An audio archive of the webcast will be available on the Company's website approximately fifteen minutes after the call is over.

ABOUT ASSOCIATED BANC-CORP
Associated Banc-Corp (NYSE: ASB) has total assets of $35 billion and is Wisconsin's largest bank holding company. Headquartered in Green Bay, Wisconsin, Associated is a leading Midwest banking franchise, offering a full range of financial products and services from more than 200 banking locations serving more than 100 communities throughout Wisconsin, Illinois and Minnesota, and commercial financial services in Indiana, Michigan, Missouri, Ohio and Texas. Associated Bank, N.A. is an Equal Housing Lender, Equal Opportunity Lender and Member FDIC. More information about Associated Banc-Corp is available at www.associatedbank.com.

FORWARD-LOOKING STATEMENTS
Statements made in this document which are not purely historical are forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. This includes any statements regarding management’s plans, objectives, or goals for future operations, products or services, and forecasts of its revenues, earnings, or other measures of performance. Such forward-looking statements may be identified by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “estimate,” “should,” “will,” “intend,” "target," “outlook,” "project," "guidance," or similar expressions. Forward-looking statements are based on current management expectations and, by their nature, are subject to risks and uncertainties. Actual results may differ materially from those contained in the forward-looking statements. Factors which may cause actual results to differ materially from those contained in such forward-looking statements include those identified in the Company’s most recent Form 10-K and subsequent SEC filings. Such factors are incorporated herein by reference.

NON-GAAP FINANCIAL MEASURES

This press release and related materials may contain references to measures which are not defined in generally accepted accounting principles (“GAAP”). Information concerning these non-GAAP financial measures can be found in the financial tables. Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate the adequacy of earnings per common share, provide a greater understanding of ongoing operations and enhance comparability of results with prior periods.
# # #



Associated Banc-Corp
Consolidated Balance Sheets (Unaudited)
      
($ in thousands)December 31, 2021September 30, 2021Seql Qtr $ ChangeJune 30, 2021March 31, 2021December 31, 2020Comp Qtr $ Change
Assets
Cash and due from banks$343,831 $378,927 $(35,096)$406,994 $356,285 $416,154 $(72,323)
Interest-bearing deposits in other financial institutions681,684 1,281,916 (600,232)1,340,385 1,590,494 298,759 382,925 
Federal funds sold and securities purchased under agreements to resell 25,000 (25,000)25,000 — 1,135 (1,135)
Investment securities available for sale, at fair value4,332,015 3,893,379 438,636 3,323,346 3,356,949 3,085,441 1,246,574 
Investment securities held to maturity, net, at amortized cost2,238,947 1,929,735 309,212 1,799,834 1,857,087 1,878,938 360,009 
Equity securities 18,352 17,939 413 17,144 15,673 15,106 3,246 
Federal Home Loan Bank and Federal Reserve Bank stocks, at cost168,281 168,281 — 168,281 168,281 168,280 
Residential loans held for sale136,638 158,202 (21,564)160,547 153,151 129,158 7,480 
Loans24,224,949 23,621,673 603,276 23,947,536 24,162,328 24,451,724 (226,775)
Allowance for loan losses(280,015)(290,997)10,982 (318,811)(352,938)(383,702)103,687 
Loans, net23,944,934 23,330,676 614,258 23,628,725 23,809,389 24,068,022 (123,088)
Tax credit and other investments293,733 301,490 (7,757)294,220 303,701 297,232 (3,499)
Premises and equipment, net385,173 383,131 2,042 398,050 398,671 418,914 (33,741)
Bank and corporate owned life insurance680,021 683,610 (3,589)682,709 680,831 679,647 374 
Goodwill1,104,992 1,104,992 — 1,104,992 1,104,992 1,109,300 (4,308)
Other intangible assets, net58,093 60,296 (2,203)62,498 64,701 68,254 (10,161)
Mortgage servicing rights, net54,862 50,329 4,533 48,335 49,500 41,961 12,901 
Interest receivable80,528 79,011 1,517 81,797 86,466 90,263 (9,735)
Other assets582,168 592,753 (10,585)609,766 579,084 653,219 (71,051)
Total assets$35,104,253 $34,439,666 $664,587 $34,152,625 $34,575,255 $33,419,783 $1,684,470 
Liabilities and stockholders’ equity
Noninterest-bearing demand deposits$8,504,077 $8,170,105 $333,972 $7,999,143 $8,496,194 $7,661,728 $842,349 
Interest-bearing deposits19,962,353 19,681,161 281,192 19,265,157 19,180,972 18,820,753 1,141,600 
Total deposits28,466,430 27,851,266 615,164 27,264,299 27,677,166 26,482,481 1,983,949 
Federal funds purchased and securities sold under agreements to repurchase319,532 267,943 51,589 170,419 138,507 192,971 126,561 
Commercial paper34,730 54,553 (19,823)55,785 51,171 59,346 (24,616)
FHLB advances1,621,047 1,620,880 167 1,619,826 1,629,966 1,632,723 (11,676)
Other long-term funding249,324 249,160 164 549,024 549,729 549,465 (300,141)
Allowance for unfunded commitments39,776 41,276 (1,500)45,276 50,776 47,776 (8,000)
Accrued expenses and other liabilities348,560 359,626 (11,066)337,942 350,160 364,088 (15,528)
Total liabilities31,079,399 30,444,705 634,694 30,042,573 30,447,474 29,328,850 1,750,549 
Stockholders’ equity
Preferred equity193,195 193,195 — 290,200 353,512 353,512 (160,317)
Common equity3,831,658 3,801,766 29,892 3,819,852 3,774,268 3,737,421 94,237 
Total stockholders’ equity4,024,853 3,994,961 29,892 4,110,052 4,127,780 4,090,933 (66,080)
Total liabilities and stockholders’ equity$35,104,253 $34,439,666 $664,587 $34,152,625 $34,575,255 $33,419,783 $1,684,470 
Numbers may not sum due to rounding.

1



Associated Banc-Corp
Consolidated Statements of Income (Unaudited)
Comp QtrYTDYTDComp YTD
($ in thousands, except per share data)4Q214Q20$ Change% ChangeDec 2021Dec 2020$ Change% Change
Interest income
Interest and fees on loans$170,809 $185,934 $(15,125)(8)%$693,729 $785,241 $(91,512)(12)%
Interest and dividends on investment securities
Taxable13,317 9,746 3,571 37 %37,916 59,806 (21,890)(37)%
Tax-exempt15,569 14,296 1,273 %58,710 58,320 390 %
Other interest2,031 1,699 332 20 %7,833 9,473 (1,640)(17)%
Total interest income201,726 211,675 (9,949)(5)%798,189 912,840 (114,651)(13)%
Interest expense
Interest on deposits3,677 7,762 (4,085)(53)%18,622 67,639 (49,017)(72)%
Interest on federal funds purchased and securities sold under agreements to repurchase40 32 25 %143 485 (342)(71)%
Interest on other short-term funding2 (3)(60)%22 51 (29)(57)%
Interest on PPPLF 410 (410)(100)% 1,984 (1,984)(100)%
Interest on FHLB Advances8,514 9,888 (1,374)(14)%36,493 57,359 (20,866)(36)%
Interest on long-term funding2,730 5,585 (2,855)(51)%17,053 22,365 (5,312)(24)%
Total interest expense14,963 23,682 (8,719)(37)%72,334 149,883 (77,549)(52)%
Net interest income186,763 187,993 (1,230)(1)%725,855 762,957 (37,102)(5)%
Provision for credit losses(5,993)16,997 (22,990)N/M(88,011)174,006 (262,017)N/M
Net interest income after provision for credit losses192,756 170,996 21,760 13 %813,866 588,950 224,916 38 %
Noninterest income
Wealth management fees22,625 22,073 552 %89,854 84,957 4,897 %
Service charges and deposit account fees17,039 15,318 1,721 11 %64,406 56,307 8,099 14 %
Card-based fees11,176 9,848 1,328 13 %43,014 38,534 4,480 12 %
Other fee-based revenue4,316 4,998 (682)(14)%17,086 19,238 (2,152)(11)%
Capital markets, net
9,674 5,898 3,776 64 %30,602 27,966 2,636 %
Mortgage banking, net8,041 14,537 (6,496)(45)%50,751 45,580 5,171 11 %
Bank and corporate owned life insurance4,704 3,978 726 18 %13,254 13,771 (517)(4)%
Insurance commissions and fees86 92 (6)(7)%336 45,245 (44,909)(99)%
Asset gains (losses), net(a)
985 (1,356)2,341 N/M11,009 155,589 (144,580)(93)%
Investment securities gains (losses), net  — — N/M(16)9,222 (9,238)N/M
Gains on sale of branches, net(b)
 7,449 (7,449)(100)%1,038 7,449 (6,411)(86)%
Other
2,855 2,879 (24)(1)%11,031 10,200 831 %
Total noninterest income81,502 85,714 (4,212)(5)%332,364 514,056 (181,692)(35)%
Noninterest expense
Personnel107,787 98,033 9,754 10 %426,687 432,151 (5,464)(1)%
Technology20,787 19,574 1,213 %81,689 81,214 475 %
Occupancy16,863 15,678 1,185 %63,513 64,064 (551)(1)%
Business development and advertising5,627 5,421 206 %21,149 18,428 2,721 15 %
Equipment4,905 5,555 (650)(12)%21,104 21,705 (601)(3)%
Legal and professional 4,428 5,737 (1,309)(23)%21,923 21,546 377 %
Loan and foreclosure costs1,636 3,758 (2,122)(56)%8,143 12,600 (4,457)(35)%
FDIC assessment4,800 5,700 (900)(16)%18,150 20,350 (2,200)(11)%
Other intangible amortization2,203 2,253 (50)(2)%8,844 10,192 (1,348)(13)%
Loss on prepayments of FHLB advances — — N/M 44,650 (44,650)(100)%
Other13,173 11,141 2,032 18 %38,721 49,135 (10,414)(21)%
Total noninterest expense182,210 172,850 9,360 %709,924 776,034 (66,110)(9)%
Income before income taxes92,048 83,860 8,188 10 %436,307 326,972 109,335 33 %
Income tax expense15,171 16,858 (1,687)(10)%85,313 20,200 65,113 N/M
Net income76,877 67,002 9,875 15 %350,994 306,771 44,223 14 %
Preferred stock dividends2,875 5,207 (2,332)(45)%17,111 18,358 (1,247)(7)%
Net income available to common equity$74,002 $61,795 $12,207 20 %$333,883 $288,413 $45,470 16 %
Earnings per common share
Basic$0.49 $0.40 $0.09 23 %$2.20 $1.87 $0.33 18 %
Diluted$0.49 $0.40 $0.09 23 %$2.18 $1.86 $0.32 17 %
Average common shares outstanding
Basic148,697 152,497 (3,800)(2)%150,773 153,005 (2,232)(1)%
Diluted150,057 153,262 (3,205)(2)%151,987 153,642 (1,655)(1)%
N/M = Not meaningful
Numbers may not sum due to rounding.
(a) YTD 2020 includes a gain of $163 million from the sale of Associated Benefits & Risk Consulting.
(b) Includes the deposit premium on the sale of branches net of miscellaneous costs to sell.

2



Associated Banc-Corp
Consolidated Statements of Income (Unaudited) - Quarterly Trend
($ in thousands, except per share data)  Seql Qtr   Comp Qtr
4Q213Q21$ Change% Change2Q211Q214Q20$ Change% Change
Interest income
Interest and fees on loans$170,809 $174,643 $(3,834)(2)%$174,228 $174,049 $185,934 $(15,125)(8)%
Interest and dividends on investment securities
Taxable13,317 8,745 4,572 52 %8,840 7,014 9,746 3,571 37 %
Tax-exempt15,569 14,613 956 %14,366 14,162 14,296 1,273 %
Other interest2,031 2,281 (250)(11)%1,826 1,694 1,699 332 20 %
Total interest income201,726 200,282 1,444 %199,260 196,920 211,675 (9,949)(5)%
Interest expense
Interest on deposits3,677 4,427 (750)(17)%4,609 5,909 7,762 (4,085)(53)%
Interest on federal funds purchased and securities sold under agreements to repurchase40 48 (8)(17)%30 26 32 25 %
Interest on other short-term funding2 (6)(75)%(3)(60)%
Interest on PPPLF — — N/M— — 410 (410)(100)%
Interest on FHLB Advances8,514 8,962 (448)(5)%9,524 9,493 9,888 (1,374)(14)%
Interest on long-term funding2,730 3,163 (433)(14)%5,575 5,585 5,585 (2,855)(51)%
Total interest expense14,963 16,607 (1,644)(10)%19,745 21,018 23,682 (8,719)(37)%
Net interest income186,763 183,675 3,088 %179,515 175,902 187,993 (1,230)(1)%
Provision for credit losses(5,993)(24,010)18,017 (75)%(35,004)(23,004)16,997 (22,990)N/M
Net interest income after provision for credit losses192,756 207,685 (14,929)(7)%214,519 198,906 170,996 21,760 13 %
Noninterest income
Wealth management fees22,625 22,110 515 %22,706 22,414 22,073 552 %
Service charges and deposit account fees17,039 16,962 77 — %15,549 14,855 15,318 1,721 11 %
Card-based fees 11,176 11,113 63 %10,982 9,743 9,848 1,328 13 %
Other fee-based revenue4,316 3,929 387 10 %4,244 4,596 4,998 (682)(14)%
Capital markets, net 9,674 7,114 2,560 36 %5,696 8,118 5,898 3,776 64 %
Mortgage banking, net8,041 10,657 (2,616)(25)%8,128 23,925 14,537 (6,496)(45)%
Bank and corporate owned life insurance4,704 2,760 1,944 70 %3,088 2,702 3,978 726 18 %
Insurance commissions and fees86 88 (2)(2)%86 76 92 (6)(7)%
Asset gains (losses), net985 5,228 (4,243)(81)%(14)4,809 (1,356)2,341 N/M
Investment securities gains (losses), net — — N/M24 (39)— — N/M
Gains on sale of branches, net(a)
 — — N/M36 1,002 7,449 (7,449)(100)%
Other 2,855 2,116 739 35 %2,918 3,141 2,879 (24)(1)%
Total noninterest income81,502 82,076 (574)(1)%73,443 95,343 85,714 (4,212)(5)%
Noninterest expense
Personnel107,787 107,880 (93)— %106,994 104,026 98,033 9,754 10 %
Technology20,787 19,927 860 %20,236 20,740 19,574 1,213 %
Occupancy16,863 15,814 1,049 %14,679 16,156 15,678 1,185 %
Business development and advertising5,627 6,156 (529)(9)%4,970 4,395 5,421 206 %
Equipment4,905 5,200 (295)(6)%5,481 5,518 5,555 (650)(12)%
Legal and professional 4,428 4,304 124 %6,661 6,530 5,737 (1,309)(23)%
Loan and foreclosure costs1,636 1,616 20 %2,671 2,220 3,758 (2,122)(56)%
FDIC assessment4,800 5,000 (200)(4)%3,600 4,750 5,700 (900)(16)%
Other intangible amortization2,203 2,203 — — %2,203 2,236 2,253 (50)(2)%
Other13,173 9,793 3,380 35 %6,979 8,775 11,141 2,032 18 %
Total noninterest expense182,210 177,892 4,318 %174,475 175,347 172,850 9,360 %
Income before income taxes92,048 111,870 (19,822)(18)%113,487 118,903 83,860 8,188 10 %
Income tax expense15,171 23,060 (7,889)(34)%22,480 24,602 16,858 (1,687)(10)%
Net income76,877 88,809 (11,932)(13)%91,007 94,301 67,002 9,875 15 %
Preferred stock dividends2,875 4,155 (1,280)(31)%4,875 5,207 5,207 (2,332)(45)%
Net income available to common equity$74,002 $84,655 $(10,653)(13)%$86,131 $89,094 $61,795 $12,207 20 %
Earnings per common share
Basic$0.49 $0.56 $(0.07)(13)%$0.56 $0.58 $0.40 $0.09 23 %
Diluted$0.49 $0.56 $(0.07)(13)%$0.56 $0.58 $0.40 $0.09 23 %
Average common shares outstanding
Basic148,697 150,046 (1,349)(1)%152,042 152,355 152,497 (3,800)(2)%
Diluted150,057 151,143 (1,086)(1)%153,381 153,688 153,262 (3,205)(2)%
N/M = Not meaningful
Numbers may not sum due to rounding.
(a) Includes the deposit premium on the sale of branches net of miscellaneous costs to sell

3



Associated Banc-Corp
Selected Quarterly Information
($ in millions except per share data; shares repurchased and outstanding in thousands)YTD
Dec 2021
YTD
Dec 2020
4Q213Q212Q211Q214Q20
Per common share data
Dividends$0.76 $0.72 $0.20 $0.20 $0.18 $0.18 $0.18 
Market value:
High23.92 21.94 23.92 21.85 23.33 23.14 17.17 
Low17.20 10.85 21.49 18.56 20.36 17.20 12.68 
Close22.59 21.42 20.48 21.34 17.05 
Book value25.66 25.35 24.99 24.56 24.34 
Tangible book value / share17.87 17.58 17.35 16.95 16.67 
Performance ratios (annualized)
Return on average assets1.02 %0.90 %0.87 %1.01 %1.06 %1.14 %0.78 %
Noninterest expense / average assets2.06 %2.26 %2.06 %2.03 %2.04 %2.11 %2.02 %
Effective tax rate19.55 %6.18 %16.48 %20.61 %19.81 %20.69 %20.10 %
Dividend payout ratio(a)
34.55 %38.50 %40.82 %35.71 %32.14 %31.03 %45.00 %
Net interest margin2.39 %2.53 %2.40 %2.38 %2.37 %2.39 %2.49 %
Selected trend information
Average full time equivalent employees(b)
4,003 4,459 3,992 4,010 3,990 4,020 4,134 
Branch count215 224 224 227 228 
Assets under management, at market value(c)
$13,679 $13,148 $13,141 $12,553 $13,314 
Mortgage loans originated for sale during period$1,750 $1,642 $404 $456 $477 $413 $323 
Mortgage loan settlements during period$1,775 $1,960 $427 $463 $484 $400 $339 
Mortgage portfolio loans transferred to held for sale during period$ $269 $ $— $— $— $— 
Mortgage portfolio serviced for others$6,995 $7,057 $7,150 $7,313 $7,744 
Mortgage servicing rights, net / mortgage portfolio serviced for others0.78 %0.71 %0.68 %0.68 %0.54 %
Shares repurchased during period(d)
6,295 4,264 1,096 2,919 1,314 966 — 
Shares outstanding, end of period149,343 149,961 152,865 153,685 153,540 
Paycheck Protection Program fees, net
Deferred fees, beginning of period$12 $— $7 $15 $18 $12 $21 
Fees received18 28  — 12 — 
Fees recognized(29)(16)(5)(9)(8)(7)(9)
Deferred fees, end of period$2 $12 $2 $$15 $18 $12 
Selected quarterly ratios
Loans / deposits85.10 %84.81 %87.83 %87.30 %92.33 %
Stockholders’ equity / assets11.47 %11.60 %12.03 %11.94 %12.24 %
Risk-based capital(e)(f)
Total risk-weighted assets$27,243 $26,304 $26,073 $25,640 $25,903 
Common equity Tier 1$2,808 $2,780 $2,790 $2,759 $2,706 
Common equity Tier 1 capital ratio10.31 %10.57 %10.70 %10.76 %10.45 %
Tier 1 capital ratio11.02 %11.30 %11.81 %12.14 %11.81 %
Total capital ratio13.10 %13.50 %14.02 %14.36 %14.02 %
Tier 1 leverage ratio8.83 %8.81 %9.23 %9.53 %9.37 %
Mortgage banking, net
Mortgage servicing fees, net(g)
$ $(1)$1 $— $— $(1)$(1)
Gains (losses) and fair value adjustments on loans held for sale35 60 3 15 15 
Fair value adjustment on portfolio loans transferred to held for sale  — — — — 
Mortgage servicing rights (impairment) recovery16 (18)4 — 11 
Mortgage banking, net$51 $46 $8 $11 $$24 $15 
N/M = Not meaningful
Numbers may not sum due to rounding.
(a)Ratio is based upon basic earnings per common share.
(b)Average full time equivalent employees without overtime.
(c)Excludes assets held in brokerage accounts.
(d)Does not include repurchases related to tax withholding on equity compensation.
(e)The Federal Reserve establishes regulatory capital requirements, including well-capitalized standards for the Corporation. The regulatory capital requirements effective for the Corporation follow Basel III, subject to certain transition provisions.
(f)December 31, 2021 data is estimated.
(g)Includes mortgage origination and servicing fees, net of mortgage servicing rights amortization.
4



Associated Banc-Corp
Selected Asset Quality Information
     
($ in thousands)Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Allowance for loan losses
Balance at beginning of period$290,997 $318,811 (9)%$352,938 $383,702 $384,711 (24)%
Provision for loan losses(4,500)(20,000)(78)%(29,500)(26,000)26,500 N/M
Charge offs(8,869)(10,929)(19)%(7,681)(13,174)(30,315)(71)%
Recoveries2,387 3,115 (23)%3,054 8,410 2,805 (15)%
Net charge offs(6,482)(7,814)(17)%(4,628)(4,764)(27,510)(76)%
Balance at end of period$280,015 $290,997 (4)%$318,811 $352,938 $383,702 (27)%
Allowance for unfunded commitments
Balance at beginning of period$41,276 $45,276 (9)%$50,776 $47,776 $57,276 (28)%
Provision for unfunded commitments(1,500)(4,000)(63)%(5,500)3,000 (9,500)(84)%
Balance at end of period$39,776 $41,276 (4)%$45,276 $50,776 $47,776 (17)%
Allowance for credit losses on loans (ACLL)$319,791 $332,273 (4)%$364,087 $403,714 $431,478 (26)%
Provision for credit losses on loans$(6,000)$(24,000)(75)%$(35,000)$(23,000)$17,000 N/M
($ in thousands)Dec 31, 2021Sep 30, 2021Seql Qtr % ChangeJun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Net (charge offs) recoveries
Commercial and industrial(6,642)(9,057)(27)%1,333 1,367 (8,514)(22)%
Commercial real estate—owner occupied4 106 (96)%143 (97)%
Commercial and business lending(6,638)(8,951)(26)%1,338 1,370 (8,371)(21)%
Commercial real estate—investor109 181 (40)%(5,589)(5,886)(18,696)N/M
Real estate construction52 18 189 %23 29 43 21 %
Commercial real estate lending162 199 (19)%(5,566)(5,857)(18,653)N/M
Total commercial(6,476)(8,752)(26)%(4,228)(4,487)(27,024)(76)%
Residential mortgage (6)300 N/M(223)(109)(162)(96)%
Home equity 546 959 (43)%337 344 335 63 %
Other consumer(534)(329)62 %(517)(521)(668)(20)%
Auto finance(11)N/MN/M
Total consumer(6)938 N/M(400)(277)(486)(99)%
Total net (charge offs) recoveries$(6,482)$(7,814)(17)%$(4,628)$(4,764)$(27,510)(76)%
(In basis points)Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020
Net charge offs to average loans (annualized)
Commercial and industrial(33)(46)(45)
Commercial real estate—owner occupied — — 
Commercial and business lending(29)(40)(35)
Commercial real estate—investor1 (52)(55)(173)
Real estate construction1 — 
Commercial real estate lending1 (36)(38)(121)
Total commercial(17)(23)(11)(12)(69)
Residential mortgage  (1)(1)(1)
Home equity36 61 21 21 18 
Other consumer(71)(44)(72)(72)(88)
Auto finance(9)43 15 37 29 
Total consumer (2)(1)(2)
Total net charge offs(11)(13)(8)(8)(44)
($ in thousands)Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Credit Quality
Nonaccrual loans$130,443 $135,062 (3)%$147,135 $163,292 $210,854 (38)%
Other real estate owned (OREO)29,619 33,855 (13)%24,000 24,588 14,269 108 %
Total nonperforming assets$160,062 $168,917 (5)%$171,135 $187,880 $225,123 (29)%
Loans 90 or more days past due and still accruing$1,263 $1,029 23 %$1,302 $1,675 $1,598 (21)%
Allowance for credit losses on loans to total loans1.32 %1.41 %1.52 %1.67 %1.76 %
Allowance for credit losses on loans to nonaccrual loans245.16 %246.02 %247.45 %247.23 %204.63 %
Nonaccrual loans to total loans0.54 %0.57 %0.61 %0.68 %0.86 %
Nonperforming assets to total loans plus OREO0.66 %0.71 %0.71 %0.78 %0.92 %
Nonperforming assets to total assets0.46 %0.49 %0.50 %0.54 %0.67 %
Year-to-date net charge offs to year-to-date average loans (annualized)0.10 %0.10 %0.08 %0.08 %0.41 %
N/M = Not meaningful

5



Associated Banc-Corp
Selected Asset Quality Information (continued)
(In thousands)Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Nonaccrual loans
PPP Loans$46 $— N/M$— $— $— N/M
Commercial and industrial6,233 8,497 (27)%18,380 33,192 61,859 (90)%
Commercial real estate—owner occupied (100)%1,058 (100)%
Commercial and business lending6,279 8,504 (26)%18,387 33,200 62,917 (90)%
Commercial real estate—investor60,677 61,504 (1)%63,003 58,485 78,220 (22)%
Real estate construction177 247 (28)%247 327 353 (50)%
Commercial real estate lending60,855 61,751 (1)%63,250 58,813 78,573 (23)%
Total commercial67,134 70,256 (4)%81,637 92,012 141,490 (53)%
Residential mortgage 55,362 56,678 (2)%56,795 61,256 59,337 (7)%
Home equity7,726 7,838 (1)%8,517 9,792 9,888 (22)%
Other consumer170 222 (23)%131 195 91 87 %
Auto52 67 (22)%56 36 49 %
Total consumer63,309 64,806 (2)%65,498 71,280 69,364 (9)%
Total nonaccrual loans$130,443 $135,062 (3)%$147,135 $163,292 $210,854 (38)%
Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Restructured loans (accruing)(a)
Commercial and industrial$8,687 $11,067 (22)%$11,569 $11,985 $12,713 (32)%
Commercial real estate—owner occupied967 1,031 (6)%1,225 1,488 1,711 (43)%
Commercial and business lending9,655 12,098 (20)%12,794 13,473 14,424 (33)%
Commercial real estate—investor12,866 13,236 (3)%13,306 13,627 26,435 (51)%
Real estate construction242 248 (2)%253 256 260 (7)%
Commercial real estate lending13,108 13,484 (3)%13,559 13,884 26,695 (51)%
Total commercial22,763 25,582 (11)%26,353 27,356 41,119 (45)%
Residential mortgage 16,316 15,253 %12,227 10,462 7,825 109 %
Home equity2,648 2,787 (5)%2,451 1,929 1,957 35 %
Other consumer803 877 (8)%904 1,073 1,191 (33)%
Total consumer19,768 18,917 %15,582 13,464 10,973 80 %
Total restructured loans (accruing)$42,530 $44,499 (4)%$41,935 $40,820 $52,092 (18)%
Nonaccrual restructured loans (included in nonaccrual loans)$17,426 $15,226 14 %$17,237 $17,624 $20,190 (14)%
Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Accruing Loans 30-89 Days Past Due
PPP Loans$83 $568 (85)%$— $— $— N/M
Commercial and industrial632 1,229 (49)%258 526 6,119 (90)%
Commercial real estate—owner occupied163 30 N/M47 — 373 (56)%
Commercial and business lending878 1,827 (52)%306 526 6,492 (86)%
Commercial real estate—investor616 17,021 (96)%391 5,999 12,793 (95)%
Real estate construction1,620 — N/M117 977 991 63 %
Commercial real estate lending2,236 17,021 (87)%509 6,976 13,784 (84)%
Total commercial3,114 18,848 (83)%814 7,502 20,276 (85)%
Residential mortgage6,169 7,095 (13)%5,015 3,973 10,385 (41)%
Home equity3,711 2,931 27 %2,472 2,352 4,802 (23)%
Other consumer2,307 1,272 81 %1,036 1,246 1,543 50 %
Auto11 10 10 %38 24 57 (81)%
Total consumer12,198 11,308 %8,562 7,594 16,786 (27)%
Total accruing loans 30-89 days past due$15,312 $30,156 (49)%$9,376 $15,097 $37,062 (59)%
Dec 31, 2021Sep 30, 2021Seql Qtr %
Change
Jun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr %
Change
Potential Problem Loans
PPP Loans(b)
$2,000 $4,160 (52)%$8,695 $22,398 $18,002 (89)%
Commercial and industrial138,258 124,990 11 %77,064 122,143 121,487 14 %
Commercial real estate—owner occupied26,723 21,241 26 %17,828 15,965 26,179 %
Commercial and business lending166,981 150,391 11 %103,587 160,506 165,668 %
Commercial real estate—investor106,138 78,962 34 %71,613 85,752 91,396 16 %
Real estate construction21,408 19,187 12 %16,465 13,977 19,046 12 %
Commercial real estate lending127,546 98,150 30 %88,078 99,728 110,442 15 %
Total commercial294,527 248,541 19 %191,665 260,234 276,111 %
Residential mortgage2,214 2,374 (7)%3,024 2,524 3,749 (41)%
Home equity 165 171 (4)%1,558 1,729 2,068 (92)%
Total consumer2,379 2,546 (7)%4,583 4,254 5,817 (59)%
Total potential problem loans$296,905 $251,087 18 %$196,248 $264,488 $281,928 %
N/M = Not meaningful
Numbers may not sum due to rounding.
(a) Does not include any restructured loans related to the COVID-19 pandemic in accordance with Section 4013 of the CARES Act.
(b) The Corporation's policy is to assign risk ratings at the borrower level. PPP loans are 100% guaranteed by the SBA and therefore the Corporation considers these loans to have a risk profile similar to pass rated loans.
6



Associated Banc-Corp
Net Interest Income Analysis - Fully Tax-Equivalent Basis - Sequential and Comparable Quarter
Three Months Ended
 December 31, 2021September 30, 2021December 31, 2020
($ in thousands)Average
Balance
Interest
Income /Expense
Average
Yield /Rate
Average
Balance
Interest
Income /Expense
Average
Yield /Rate
Average
Balance
Interest
Income /Expense
Average
Yield /Rate
Assets
Earning assets
Loans (a) (b) (c)
Commercial PPP lending$115,074 $5,055 17.43 %$275,414 $9,633 13.88 %$929,859 $10,854 4.64 %
Asset-based lending (ABL)125,507 971 3.07 %99,463 766 3.06 %126,202 960 3.03 %
Commercial and business lending (excl PPP & ABL)8,715,796 53,401 2.43 %8,609,196 53,333 2.46 %8,387,548 56,514 2.68 %
Commercial real estate lending6,134,049 45,040 2.91 %6,160,241 44,859 2.89 %6,157,622 44,636 2.88 %
Total commercial15,090,427 104,468 2.75 %15,144,314 108,591 2.85 %15,601,230 112,963 2.88 %
Residential mortgage 7,751,337 54,952 2.84 %7,817,737 55,305 2.83 %8,029,585 60,292 3.00 %
Total Retail953,489 11,775 4.92 %921,906 11,120 4.81 %1,051,022 13,035 4.95 %
Total loans23,795,253 171,195 2.86 %23,883,957 175,016 2.92 %24,681,837 186,290 3.01 %
Investment securities
Taxable 4,067,612 13,317 1.31 %3,258,587 8,745 1.07 %3,155,508 9,746 1.24 %
Tax-exempt(a)
2,257,106 19,617 3.48 %2,029,126 18,412 3.63 %1,909,512 17,870 3.74 %
Other short-term investments1,592,840 2,031 0.51 %2,215,805 2,281 0.41 %985,091 1,699 0.69 %
Investments and other7,917,558 34,965 1.76 %7,503,518 29,439 1.57 %6,050,111 29,315 1.94 %
Total earning assets31,712,810 $206,160 2.59 %31,387,475 $204,455 2.59 %30,731,948 $215,605 2.80 %
Other assets, net3,303,349 3,372,013 3,343,844 
Total assets$35,016,159 $34,759,489 $34,075,792 
Liabilities and stockholders' equity
Interest-bearing liabilities
Interest-bearing deposits
Savings$4,367,233 $369 0.03 %$4,248,493 $377 0.04 %$3,628,458 $356 0.04 %
Interest-bearing demand6,506,438 1,015 0.06 %6,344,504 1,361 0.09 %5,739,983 1,215 0.08 %
Money market6,892,803 927 0.05 %7,011,075 1,019 0.06 %6,539,583 1,121 0.07 %
Network transaction deposits838,255 239 0.11 %893,991 290 0.13 %1,265,748 468 0.15 %
Time deposits1,381,092 1,127 0.32 %1,434,588 1,379 0.38 %1,888,074 4,602 0.97 %
Total interest-bearing deposits19,985,821 3,677 0.07 %19,932,650 4,427 0.09 %19,061,847 7,762 0.16 %
Federal funds purchased and securities sold under agreements to repurchase293,948 40 0.05 %238,735 48 0.08 %164,091 32 0.08 %
Commercial Paper44,250 2 0.01 %55,864 0.05 %40,128 0.05 %
PPPLF   %— — — %464,119 410 0.35 %
FHLB advances1,621,097 8,514 2.08 %1,620,790 8,962 2.19 %1,660,274 9,888 2.37 %
Long-term funding249,223 2,730 4.38 %288,236 3,163 4.39 %549,307 5,585 4.07 %
Total short and long-term funding2,208,518 11,286 2.03 %2,203,625 12,180 2.20 %2,877,919 15,920 2.20 %
Total interest-bearing liabilities22,194,339 $14,963 0.27 %22,136,276 $16,607 0.30 %21,939,766 $23,682 0.43 %
Noninterest-bearing demand deposits8,416,525 8,141,723 7,677,003 
Other liabilities401,433 401,077 405,430 
Stockholders’ equity4,003,863 4,080,413 4,053,593 
Total liabilities and stockholders’ equity$35,016,159 $34,759,489 $34,075,792 
Interest rate spread2.32 %2.29 %2.37 %
Net free funds0.08 %0.09 %0.12 %
Fully tax-equivalent net interest income and net interest margin ("NIM")$191,197 2.40 %$187,848 2.38 %$191,923 2.49 %
Fully tax-equivalent adjustment4,434 4,172 3,930 
Net interest income$186,763 $183,675 $187,993 
Numbers may not sum due to rounding.
(a)The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
(b)Nonaccrual loans and loans held for sale have been included in the average balances.
(c)Interest income includes amortization of net deferred loan origination costs and net accreted purchase loan discount.

7



Associated Banc-Corp
Net Interest Income Analysis - Fully Tax-Equivalent Basis - Year Over Year
Year Ended December 31,
 20212020
($ in thousands)Average
Balance
Interest
Income /Expense
Average
Yield / Rate
Average
Balance
Interest
Income /Expense
Average
Yield / Rate
Assets
Earning assets
Loans (a) (b) (c)
Commercial PPP lending$472,216 $33,637 7.12 %$701,111 $21,867 3.12 %
Asset-based lending (ABL)120,903 3,704 3.06 %177,710 6,039 3.40 %
Commercial and business lending (excl PPP & ABL) 8,511,364 212,744 2.50 %8,531,333 252,699 2.96 %
Commercial real estate lending6,156,214 178,354 2.90 %5,811,498 192,545 3.31 %
Total commercial15,260,697 428,439 2.81 %15,221,651 473,150 3.11 %
Residential mortgage
7,847,564 221,099 2.82 %8,190,190 254,814 3.11 %
Total retail949,719 45,723 4.81 %1,125,806 58,655 5.21 %
Total loans24,057,980 695,260 2.89 %24,537,648 786,619 3.21 %
Investment securities
Taxable 3,383,528 37,916 1.12 %3,295,718 59,806 1.81 %
Tax-exempt (a)
2,036,030 73,975 3.63 %1,930,853 72,901 3.78 %
Other short-term investments1,644,995 7,833 0.48 %1,067,788 9,473 0.89 %
Investments and other7,064,552 119,724 1.69 %6,294,359 142,179 2.26 %
Total earning assets31,122,532 $814,984 2.62 %30,832,007 $928,799 3.01 %
Other assets, net3,341,725 3,433,200 
Total assets$34,464,257 $34,265,207 
Liabilities and stockholders' equity
Interest-bearing liabilities
Interest-bearing deposits
Savings4,138,732 1,435 0.03 %$3,306,385 $2,966 0.09 %
Interest-bearing demand6,113,660 4,610 0.08 %5,583,144 12,496 0.22 %
Money market6,940,513 4,028 0.06 %6,509,924 15,273 0.23 %
Network transaction deposits929,544 1,120 0.12 %1,442,951 6,219 0.43 %
Time deposits1,495,060 7,429 0.50 %2,281,040 30,685 1.35 %
Total interest-bearing deposits19,617,508 18,622 0.09 %19,123,444 67,639 0.35 %
Federal funds purchased and securities sold under agreements to repurchase207,132 143 0.07 %175,713 485 0.28 %
Commercial Paper49,546 22 0.04 %38,583 41 0.11 %
PPPLF   %565,371 1,984 0.35 %
Other short-term funding   %4,226 11 0.25 %
FHLB advances1,623,508 36,493 2.25 %2,535,731 57,359 2.26 %
Long-term funding407,912 17,053 4.18 %549,143 22,365 4.07 %
Total short and long-term funding2,288,098 53,712 2.35 %3,868,767 82,245 2.13 %
Total interest-bearing liabilities21,905,605 $72,334 0.33 %22,992,211 $149,883 0.65 %
Noninterest-bearing demand deposits8,075,906 6,884,241 
Other liabilities403,296 444,183 
Stockholders’ equity4,079,449 3,944,572 
Total liabilities and stockholders’ equity$34,464,257 $34,265,207 
Interest rate spread2.29 %2.36 %
Net free funds0.10 %0.17 %
Fully tax-equivalent net interest income and net interest margin ("NIM")$742,650 2.39 %$778,915 2.53 %
Fully tax-equivalent adjustment16,796 15,959 
Net interest income$725,855 $762,957 
Numbers may not sum due to rounding.
(a)The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
(b)Nonaccrual loans and loans held for sale have been included in the average balances.
(c)Interest income includes amortization of net deferred loan origination costs and net accreted purchase loan discount.

8



Associated Banc-Corp
Loan and Deposit Composition
       
($ in thousands)
Period end loan compositionDec 31, 2021Sep 30, 2021Seql Qtr % ChangeJun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr % Change
PPP Loans$66,070 $182,121 (64)%$405,482 $836,566 $767,757 (91)%
Asset-based lending178,027 111,027 60 %105,726 137,537 137,476 29 %
Commercial and industrial8,208,289 7,816,432 %7,803,393 7,526,964 7,563,945 %
Commercial real estate—owner occupied971,326 879,554 10 %880,755 883,237 900,912 %
Commercial and business lending9,423,711 8,989,133 %9,195,355 9,384,303 9,370,091 %
Commercial real estate—investor4,384,569 4,296,489 %4,300,651 4,260,706 4,342,584 %
Real estate construction1,808,976 1,834,871 (1)%1,880,897 1,882,299 1,840,417 (2)%
Commercial real estate lending6,193,545 6,131,360 %6,181,549 6,143,004 6,183,001 — %
Total commercial15,617,256 15,120,493 %15,376,904 15,527,307 15,553,091 — %
Residential mortgage 7,567,310 7,590,895 — %7,638,372 7,685,218 7,878,324 (4)%
Home equity 595,615 608,566 (2)%631,783 651,647 707,255 (16)%
Other consumer301,723 294,979 %292,660 288,990 301,876 — %
Auto finance143,045 6,739 N/M7,817 9,165 11,177 N/M
Total consumer8,607,693 8,501,180 %8,570,632 8,635,020 8,898,632 (3)%
Total loans$24,224,949 $23,621,673 %$23,947,536 $24,162,328 $24,451,724 (1)%
Period end deposit and customer funding compositionDec 31, 2021Sep 30, 2021Seql Qtr % ChangeJun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr % Change
Noninterest-bearing demand$8,504,077 $8,170,105 %$7,999,143 $8,496,194 $7,661,728 11 %
Savings4,410,198 4,278,453 %4,182,651 4,032,830 3,650,085 21 %
Interest-bearing demand7,019,782 6,407,844 10 %5,969,285 5,748,353 6,090,869 15 %
Money market7,185,111 7,583,978 (5)%7,640,825 7,838,437 7,322,769 (2)%
Time deposits1,347,262 1,410,886 (5)%1,472,395 1,561,352 1,757,030 (23)%
Total deposits28,466,430 27,851,266 %27,264,299 27,677,166 26,482,481 %
Customer funding(a)
354,142 322,081 10 %226,160 182,228 245,247 44 %
Total deposits and customer funding$28,820,572 $28,173,348 %$27,490,459 $27,859,394 $26,727,727 %
Network transaction deposits(b)
$766,965 $929,174 (17)%$871,603 $1,054,634 $1,197,093 (36)%
Net deposits and customer funding (Total deposits and customer funding, excluding network transaction deposits)$28,053,607 $27,244,174 %$26,618,856 $26,804,761 $25,530,634 10 %
Quarter average loan compositionDec 31, 2021Sep 30, 2021Seql Qtr % ChangeJun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr % Change
PPP Loans$115,074 $275,414 (58)%$701,440 $806,699 $929,859 (88)%
Asset-based lending125,507 99,463 26 %121,153 137,862 126,202 (1)%
Commercial and industrial7,816,260 7,733,148 %7,437,726 7,493,413 7,482,983 %
Commercial real estate—owner occupied899,536 876,047 %878,746 906,027 904,565 (1)%
Commercial and business lending8,956,378 8,984,072 — %9,139,064 9,344,000 9,443,609 (5)%
Commercial real estate—investor4,304,579 4,297,783 — %4,321,109 4,303,365 4,289,703 — %
Real estate construction1,829,470 1,862,458 (2)%1,838,619 1,867,836 1,867,919 (2)%
Commercial real estate lending6,134,049 6,160,241 — %6,159,728 6,171,202 6,157,622 — %
Total commercial15,090,427 15,144,314 — %15,298,792 15,515,202 15,601,230 (3)%
Residential mortgage7,751,337 7,817,737 (1)%7,861,139 7,962,691 8,029,585 (3)%
Home equity600,963 620,601 (3)%641,438 680,738 736,059 (18)%
Other consumer299,406 294,160 %288,786 294,528 302,995 (1)%
Auto finance53,120 7,144 N/M8,458 10,190 11,968 N/M
Total consumer8,704,826 8,739,643 — %8,799,822 8,948,147 9,080,607 (4)%
Total loans(c)
$23,795,253 $23,883,957 — %$24,098,614 $24,463,349 $24,681,837 (4)%
Quarter average deposit compositionDec 31, 2021Sep 30, 2021Seql Qtr % ChangeJun 30, 2021Mar 31, 2021Dec 31, 2020Comp Qtr % Change
Noninterest-bearing demand$8,416,525 $8,141,723 %$8,069,851 $7,666,561 $7,677,003 10 %
Savings4,367,233 4,248,493 %4,121,553 3,810,321 3,628,458 20 %
Interest-bearing demand6,506,438 6,344,504 %5,879,173 5,713,270 5,739,983 13 %
Money market6,892,803 7,011,075 (2)%6,981,482 6,875,730 6,539,583 %
Network transaction deposits838,255 893,991 (6)%908,869 1,080,109 1,265,748 (34)%
Time deposits1,381,092 1,434,588 (4)%1,509,705 1,658,568 1,888,074 (27)%
Total deposits$28,402,345 $28,074,374 %$27,470,633 $26,804,559 $26,738,850 %
N/M = Not meaningful
Numbers may not sum due to rounding.
(a)Includes repurchase agreements and commercial paper.
(b)Included above in interest-bearing demand and money market.
(c)Nonaccrual loans and loans held for sale have been included in the average balances.

9



Associated Banc-Corp
Non-GAAP Financial Measures Reconciliation
YTDYTD
($ in millions, except per share data)Dec 2021Dec 20204Q213Q212Q211Q214Q20
Tangible common equity reconciliation(a)
Common equity$3,832 $3,802 $3,820 $3,774 $3,737 
Goodwill and other intangible assets, net(1,163)(1,165)(1,167)(1,170)(1,178)
Tangible common equity$2,669 $2,636 $2,652 $2,605 $2,560 
Tangible assets reconciliation(a)
Total assets$35,104 $34,440 $34,153 $34,575 $33,420 
Goodwill and other intangible assets, net(1,163)(1,165)(1,167)(1,170)(1,178)
Tangible assets$33,941 $33,274 $32,985 $33,406 $32,242 
Average tangible common equity and average common equity tier 1 reconciliation(a)
Common equity$3,789 $3,633 $3,811 $3,807 $3,788 $3,750 $3,700 
Goodwill and other intangible assets, net(1,169)(1,228)(1,164)(1,167)(1,169)(1,175)(1,178)
Tangible common equity2,621 2,406 2,646 2,640 2,619 2,576 2,522 
   Modified CECL transitional amount102 115 91 97 106 116 123 
Accumulated other comprehensive loss (income)1 19 (5)(3)(5)(4)
Deferred tax assets (liabilities), net40 44 40 40 40 41 42 
Average common equity tier 1$2,764 $2,567 $2,795 $2,772 $2,762 $2,727 $2,683 
Average tangible assets reconciliation(a)
Total assets$34,464 $34,265 $35,016 $34,759 $34,380 $33,684 $34,076 
Goodwill and other intangible assets, net(1,169)(1,228)(1,164)(1,167)(1,169)(1,175)(1,178)
Tangible assets$33,296 $33,038 $33,852 $33,593 $33,211 $32,510 $32,898 
Selected trend information(b)
Wealth management fees$90 $85 $23 $22 $23 $22 $22 
Service charges and deposit account fees64 56 17 17 16 15 15 
Card-based fees43 39 11 11 11 10 10 
Other fee-based revenue17 19 4 
Fee-based revenue214 199 55 54 53 52 52 
Gain on sale of ABRC 163  — — — — 
Insurance commissions and fees(c)
 45  — — — — 
Other118 106 26 28 20 44 33 
Total noninterest income$332 $514 $82 $82 $73 $95 $86 
Pre-tax pre-provision income(d)
Income before income taxes$436 $327 $92 $112 $113 $119 $84 
Provision for credit losses(88)174 (6)(24)(35)(23)17 
Pre-tax pre-provision income$348 $501 $86 $88 $78 $96 $101 
Selected equity and performance ratios(a)(e)
Tangible common equity / tangible assets7.86 %7.92 %8.04 %7.80 %7.94 %
Return on average equity8.60 %7.78 %7.62 %8.63 %8.84 %9.32 %6.58 %
Return on average tangible common equity12.74 %11.99 %11.09 %12.72 %13.19 %14.03 %9.75 %
Return on average common equity Tier 112.08 %11.23 %10.50 %12.11 %12.51 %13.25 %9.16 %
Return on average tangible assets1.05 %0.93 %0.90 %1.05 %1.10 %1.18 %0.81 %
Average stockholders' equity / average assets11.84 %11.51 %11.43 %11.74 %12.01 %12.18 %11.90 %
Efficiency ratio reconciliation(f)
Federal Reserve efficiency ratio66.33 %61.76 %67.36 %65.43 %66.81 %65.74 %59.68 %
Fully tax-equivalent adjustment(1.04)%(0.77)%(1.10)%(1.01)%(1.07)%(0.97)%(0.84)%
Other intangible amortization(0.84)%(0.80)%(0.82)%(0.83)%(0.87)%(0.82)%(0.82)%
Fully tax-equivalent efficiency ratio64.47 %60.20 %65.46 %63.61 %64.88 %63.96 %58.02 %
Provision for unfunded commitments adjustment0.74 %(0.55)%0.55 %1.48 %2.14 %(1.09)%3.42 %
Asset gains (losses), net adjustment0.67 %8.20 %0.24 %1.29 %— %1.12 %(0.30)%
Acquisitions, branch sales, and initiatives(0.53)%(5.08)%(1.43)%(0.91)%0.01 %0.22 %1.68 %
Adjusted efficiency ratio65.36 %62.76 %64.82 %65.46 %67.02 %64.21 %62.83 %
Numbers may not sum due to rounding.
(a)The ratio tangible common equity to tangible assets excludes goodwill and other intangible assets, net. This financial measure has been included as it is considered to be a critical metric with which to analyze and evaluate financial condition and capital strength.
(b)These financial measures have been included as they provide meaningful supplemental information to assess trends in the Corporation’s results of operations.
(c)The sale of ABRC in June 2020, largely eliminated insurance commissions and fees revenue.
(d)Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate the adequacy of earnings and provide greater understanding of ongoing operations and enhanced comparability of results with prior periods.
(e)These capital measurements are used by management, regulators, investors, and analysts to assess, monitor and compare the quality and composition of our capital with the capital of other financial services companies.
(f)The efficiency ratio as defined by the Federal Reserve guidance is noninterest expense (which includes the provision for unfunded commitments) divided by the sum of net interest income plus noninterest income, excluding investment securities gains / losses, net. The fully tax-equivalent efficiency ratio is noninterest expense (which includes the provision for unfunded commitments), excluding other intangible amortization, divided by the sum of fully tax-equivalent net interest income plus noninterest income, excluding investment securities gains / losses, net. The adjusted efficiency ratio is noninterest expense, which excludes the provision for unfunded commitments, other intangible amortization, acquisition related costs, and announced initiatives, divided by the sum of fully tax-equivalent net interest income plus noninterest income, excluding investment securities gains (losses), net, asset gains (losses), net, and gain on sale of branches, net. Management believes the adjusted efficiency ratio is a meaningful measure as it enhances the comparability of net interest income arising from taxable and tax-exempt sources and provides a better measure as to how the Corporation is managing its expenses by adjusting for acquisition related costs, provision for unfunded commitments, asset gains (losses), net, branch sales, and announced initiatives.



10